Terraced
PL6
3 beds
1 bath
Lundy Close, Southway PL6
South West, England · PL6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£16,600
↗ 30%After 5 Years
Change In Property Value
£37,884
↗ 21%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,327 | £11,497 | £11,785 | £12,079 | £57,849 |
| Total Expenses | £7,408 | £7,437 | £7,464 | £7,503 | £7,543 | £37,355 |
| Profit Before Tax | £3,753 | £3,891 | £4,033 | £4,282 | £4,536 | £20,494 |
| Profit After Tax | £3,040 | £3,151 | £3,267 | £3,468 | £3,674 | £16,600 |
| Change In Property Value | £3,600 | £7,344 | £9,547 | £10,025 | £7,368 | £37,884 |
| Net Return | £6,640 | £10,495 | £12,814 | £13,493 | £11,042 | £54,484 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change